Income Breakdown
| TV Revenue | $392K |
| TV Placement Bonus | $78K |
| Matchday Revenue | $8K |
| Sponsorship | $49K |
| Merchandising | $660K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $376K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$1.5M |
$-279K |
$-3.5M |
| Jan 2027 |
$1.2M |
$1.6M |
$-378K |
$-3.2M |
| Dec 2026 |
$1.2M |
$1.5M |
$-267K |
$-2.9M |
| Nov 2026 |
$1.2M |
$1.6M |
$-353K |
$-2.6M |
| Oct 2026 |
$1.3M |
$4.0M |
$-2.7M |
$-2.2M |
| Sep 2026 |
$1.2M |
$790K |
$425K |
$454K |
| Aug 2026 |
$0 |
$0 |
$0 |
$29K |